Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.76% first-year return on $107k initial cash invested.
-1.76%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$4,384
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$4,541
Mortgage P&I
47%
$2,063
Property Taxes
5%
$225
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096